|
Report_Id: 192315 Est NO 0003 |
Date:01/11/2021 |
COMMONWEALTH OF KENTUCKY
TRANSPORTATION CABINET
| Contract ID | 192315 | Estimate Number | 0003 | Estimate Type | PROGRESS | ||
| District Office | LEXINGTON (07300) Keathley, Catherine B. | ||||||
| Contractor | L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION | ADDR SN 0 VC Code KY0033290 | |||||
| 3009 ATKINSON AVENUE | |||||||
| SUITE 400 | |||||||
| LEXINGTON , KY , 40509 | |||||||
| Pay Period | 11/12/2020 TO 12/09/2020 | ||||||
| Date Approved | 12/18/2020 | ||||||
| Primary Proj Number | MP03400041902 | ||||||
| Project No. | FD05 034 0004 010-014 | ||||||
| Primary County | FAYETTE | ||||||
| Name of Road | NEW CIRCLE ROAD (KY 4) | ||||||
| Description | BEGIN 63 FEET NORTH OF BOARDWALK/COLESBURY CIRCLE INTERSECTI ON EXTENDING NORTH TO 26 FEET SOUTH OF TRADE CENTER DRIVE | ||||||
| Date Let | 10/25/2019 | Formal Acceptance | |||||
| Date Awarded | 11/01/2019 | Date Work Began | 04/16/2020 | ||||
| Date Contract Executed | 11/26/2019 | Open To Traffic | |||||
| Date NTP Issued | 11/26/2019 | Actual Completion Date | 10/13/2020 | ||||
| Current Contract Amount | $2,243,895.41 |
Total to Date |
Prev to Date |
This Estimate |
||
| Original Amount | $2,199,917.31 |
Total Earnings | $2,012,043.11 |
$1,989,785.61 |
$22,257.50 |
|
| Percent Complete | 89.67 |
Stockpiled Materials | $0.00 |
$0.00 |
$0.00 |
|
| Funds Available | $231,852.30 |
Gross Earnings | $2,012,043.11 |
$1,989,785.61 |
$22,257.50 |
|
| Total Change Orders | $43,978.10 |
Other Adjustments | $0.00 |
$0.00 |
$0.00 |
|
| TOTAL | $2,012,043.11 |
$1,989,785.61 |
$22,257.50 |
|||
| Contract Id | 192315 | Change Order Summary |
County | FAYETTE | ||||||
| Estimate Nbr | 0003 | Project Number | FD05 034 0004 010-014 | |||||||
| Contractor | L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION | Period | 11/12/2020 TO 12/09/2020 | |||||||
| CHANGE ORDERS HISTORY | ||||||||||
| CHANGE ORDER NBR | DESCRIPTION | STATUS | APPROVAL DATE | TOTAL CO AMOUNT | CONTRACT TIME ADJUSTED | |||||
| 001 | PLANNING LOCATIONS | Approved | 07/08/2020 | $43,979.30 | 0.0 | |||||
| 002 | INCREASED STRIPING SIZE | Approved | 12/01/2020 | $-1.20 | 0.0 | |||||
CONTRACT ADJUSTMENTS HISTORY
| Contract Adjustments |
|
|
| Adjustment Description | Est No |
Adjustment Amount |
| Line Item Adjustments History | |||||||||
| PROJECT | ITEM NBR | DESCRPITION | TYPE | EST NO | ADJ QUANTITY |
UNIT PRICE |
ADJUSTED AMOUNT |
||
| Contract Id | 192315 | COMMONWEALTH OF KENTUCKY |
County | FAYETTE | ||||||
| Contract Type | ASRS ASPHALT RESURFACING | TRANSPORTATION CABINET |
Primary Project Number | MP03400041902 | ||||||
| Estimate Nbr | 0003 | Period | 11/12/2020 TO 12/09/2020 | |||||||
| Contractor | L-M ASPHALT PARTNERS LTD D/B/A ATS CONSTRUCTION | |||||||||
| Project | MP03400041902 | Fed/State Project Number | FD05 034 0004 010-014 | Category | ||||||||
| LINE ITEM NUMBER | ITEM DESCRIPTION | ITEM NO. | UNIT | PLAN QTY | CURRENT QUANTITY | QUANTITY PAID THIS EST | QUANTITY PAID PREV. EST | QUANTITY PAID TO DATE | UNIT PRICE | AMOUNT PAID THIS EST | AMOUNT PAID TO DATE | |
| Project | MP03400041902 | Fed/State Project Number | FD05 034 0004 010-014 | Category | 0001 PAVING | |||||||
| 0005 | LEVELING & WEDGING PG64-22 | 00190 | TON | 625.00 | 625.000 | 463.680 | 463.680 | 88.00 | 40,803.84 | |||
| 0010 | CL2 ASPH SURF 0.38D PG64-22 | 00301 | TON | 2,295.00 | 2,295.000 | 1,589.160 | 1,589.160 | 88.00 | 139,846.08 | |||
| 0015 | CL4 ASPH SURF 0.38A PG76-22 | 00342 | TON | 10,870.00 | 10,870.000 | 11,673.510 | 11,673.510 | 103.00 | 1,202,371.53 | |||
| 0020 | ASPHALT MATERIAL FOR TACK | 00356 | TON | 87.00 | 87.000 | 24.740 | 24.740 | 0.01 | 0.24 | |||
| 0025 | ADJUST MANHOLE | 01792 | EACH | 40.00 | 40.000 | 7.000 | 7.000 | 375.00 | 2,625.00 | |||
| 0030 | TEMPORARY SIGNS | 02562 | SQFT | 486.00 | 486.000 | 412.500 | 412.500 | 9.54 | 3,935.25 | |||
| 0035 | MAINTAIN & CONTROL TRAFFIC | 02650 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 69,300.00 | 69,300.00 | |||
| 0040 | PORTABLE CHANGEABLE MESSAGE SIGN | 02671 | EACH | 6.00 | 6.000 | 5.000 | 5.000 | 2,500.00 | 12,500.00 | |||
| 0045 | PORTABLE CHANGEABLE MESSAGE SIGN | 02671 | EACH | 1.00 | 1.000 | 1.000 | 1.000 | 2,500.00 | 2,500.00 | |||
| 0050 | MOBILIZATION FOR MILL & TEXT | 02676 | LS | 1.00 | 1.000 | 1.000 | 1.000 | 4,500.00 | 4,500.00 | |||
| 0055 | ASPHALT PAVE MILLING & TEXTURING | 02677 | TON | 12,735.00 | 12,735.000 | 11,318.440 | 11,318.440 | 21.00 | 237,687.24 | |||
| 0060 | SIDEWALK-4 IN CONCRETE | 02720 | SQYD | 446.00 | 446.000 | 215.900 | 215.900 | 105.00 | 22,669.50 | |||
| 0065 | ARROW PANEL | 02775 | EACH | 2.00 | 2.000 | 2.000 | 2.000 | 1.00 | 2.00 | |||
| 0070 | BASE FAILURE REPAIR | 03240 | SQYD | 195.00 | 195.000 | 195.600 | 195.600 | 120.00 | 23,472.00 | |||
| 0075 | ELECTRICAL JUNCTION BOX TYPE B | 04811 | EACH | 30.00 | 30.000 | 6.000 | 6.000 | 300.00 | 1,800.00 | |||
| 0080 | TRENCHING AND BACKFILLING | 04820 | LF | 1,413.00 | 1,593.000 | 178.000 | 178.000 | 3.00 | 534.00 | |||
| 0085 | LOOP WIRE | 04830 | LF | 15,280.00 | 19,430.000 | 10,245.000 | 10,245.000 | 0.25 | 2,561.25 | |||
| 0090 | CABLE-NO. 14/1 PAIR | 04850 | LF | 12,010.00 | 12,010.000 | 2,935.000 | 2,935.000 | 1.15 | 3,375.25 | |||
| 0095 | LOOP SAW SLOT AND FILL | 04895 | LF | 6,355.00 | 7,320.000 | 4,222.000 | 4,222.000 | 9.00 | 37,998.00 | |||
| 0100 | PAVE STRIPING-TEMP PAINT-4 IN | 06510 | LF | 98,700.00 | 77,875.000 | 77,875.000 | 77,875.000 | 0.18 | 14,017.50 | |||
| 0105 | PAVE STRIPING-PERM PAINT-4 IN | 06514 | LF | 98,700.00 | 8,804.000 | 8,804.000 | 8,804.000 | 0.20 | 1,760.80 | |||
| 0110 | PAVE STRIPING-THERMO-4 IN W | 06540 | LF | 300.00 | 300.000 | 0.000 | 0.000 | 2.00 | 0.00 | |||
| 0115 | PAVE STRIPING-THERMO-8 IN W | 06544 | LF | 500.00 | 500.000 | 1,074.000 | 1,074.000 | 3.00 | 3,222.00 | |||
| 0120 | PAVE STRIPING-THERMO-12 IN W | 06546 | LF | 1,900.00 | 1,900.000 | 3,808.000 | 3,808.000 | 5.00 | 19,040.00 | |||
| 0125 | PAVE MARKING-THERMO X-WALK-6 IN | 06565 | LF | 3,505.00 | 3,505.000 | 3,505.000 | 3,505.000 | 3.50 | 12,267.50 | |||
| 0130 | PAVE MARKING-THERMO STOP BAR-24IN | 06568 | LF | 1,347.00 | 1,347.000 | 1,382.000 | 1,382.000 | 8.00 | 11,056.00 | |||
| 0135 | PAVE MARKING-THERMO CROSS-HATCH | 06569 | SQFT | 1,300.00 | 1,300.000 | 1,239.000 | 1,239.000 | 5.00 | 6,195.00 | |||
| 0140 | PAVE MARKING-THERMO STR ARROW | 06573 | EACH | 4.00 | 4.000 | 3.000 | 3.000 | 70.00 | 210.00 | |||
| 0145 | PAVE MARKING-THERMO CURV ARROW | 06574 | EACH | 104.00 | 104.000 | 145.000 | 145.000 | 80.00 | 11,600.00 | |||
| 0150 | PAVE MARKING-THERMO COMB ARROW | 06575 | EACH | 97.00 | 97.000 | 76.000 | 76.000 | 200.00 | 15,200.00 | |||
| 0155 | PAVE MARKING-THERMO ONLY | 06576 | EACH | 3.00 | 3.000 | 7.000 | 7.000 | 300.00 | 2,100.00 | |||
| 0160 | REMOVE PAVEMENT MARKER TYPE V | 06600 | EACH | 1,670.00 | 1,670.000 | 1,670.000 | 1,670.000 | 5.00 | 8,350.00 | |||
| 0165 | FUEL ADJUSTMENT | 10020NS | DOLL | 21,465.00 | 21,465.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| 0170 | ASPHALT ADJUSTMENT | 10030NS | DOLL | 53,913.00 | 53,913.000 | 0.000 | 0.000 | 1.00 | 0.00 | |||
| 0175 | PAVE MARK THERMO CONE CAP-SOLID YELLOW | 21417ES717 | SQFT | 875.00 | 875.000 | 479.000 | 479.000 | 5.00 | 2,395.00 | |||
| 0180 | DETECTABLE WARNINGS (NEW) | 23158ES505 | SQFT | 350.00 | 350.000 | 240.000 | 240.000 | 27.00 | 6,480.00 | |||
| 0185 | DETECTABLE WARNINGS (RETROFIT) | 23158ES505 | SQFT | 140.00 | 140.000 | 8.000 | 8.000 | 80.00 | 640.00 | |||
| 0190 | PAVE MARK THERMO-6 IN W CAT TRAXX | 23625EC | LF | 710.00 | 710.000 | 1,187.000 | 1,187.000 | 4.50 | 5,341.50 | |||
| 0195 | PAVE MARKING-THERMO DOTTED LANE EXTEN | 24683ED | LF | 450.00 | 332.000 | 274.000 | 274.000 | 4.50 | 1,233.00 | |||
| 0200 | PVC CONDUIT-2 IN-SCHEDULE 80 | 24901EC | LF | 1,459.00 | 1,459.000 | 15.000 | 15.000 | 5.00 | 75.00 | |||
| 0205 | LOOP TEST | 24963ED | EACH | 56.00 | 56.000 | 57.000 | 57.000 | 450.00 | 25,650.00 | |||
| 8000 | CONDUIT-1 1/4 IN PLANNING STATIONS | 04793 | LF | 0.00 | 150.000 | 140.000 | 140.000 | 11.45 | 1,603.00 | |||
| 8001 | CONDUIT-2 IN PLANNING STATIONS | 04795 | LF | 0.00 | 60.000 | 46.000 | 46.000 | 11.99 | 551.54 | |||
| 8002 | PIEZOELECTRIC SENSOR PLANNING STATIONS | 04829 | EACH | 0.00 | 8.000 | 8.000 | 8.000 | 2,148.27 | 17,186.16 | |||
| 8003 | GALVANIZED STEEL CABINET PLANNING STATIONS | 20359NN | EACH | 0.00 | 4.000 | 4.000 | 4.000 | 883.40 | 3,533.60 | |||
| 8004 | WOOD POST PLANNING STATIONS | 20360ES818 | EACH | 0.00 | 10.000 | 10.000 | 10.000 | 472.10 | 4,721.00 | |||
| 8005 | ELECTRICAL JUNCTION BOX TYPE A PLANNING STATIONS | 20391NS835 | EACH | 0.00 | 4.000 | 5.000 | 5.000 | 1,036.68 | 5,183.40 | |||
| 8006 | ELECTRICAL JUNCTION BOX-10 X 8 X 4 PLANNING STATIONS | 20468EC | EACH | 0.00 | 2.000 | 2.000 | 2.000 | 846.21 | 1,692.42 | |||
| 8007 | PAVE STRIPING-PERM PAINT-6 IN | 06515 | LF | 0.00 | 89,030.000 | 89,030.000 | 0.000 | 89,030.000 | 0.25 | 22,257.50 | 22,257.50 | |
| Project | MP03400041902 | Fed/State Project Number | FD05 034 0004 010-014 | Category | 0002 DEMOBILIZATION | |||||||
| 0210 | DEMOBILIZATION | 02569 | LS | 1.00 | 1.000 | 0.000 | 0.000 | 32,660.00 | 0.00 | |||
| SUBTOT | $22,257.50 |
$2,012,043.10 |
||||||||||
| LNNBR | STOCKPILE ADJUSTMENTS | UNIT |
ADJ. QUANTITY |
EST NBR |
UNIT PRICE | ADJUSTED AMOUNT |
||||||
| SUBTOT | $0.00 |
|||||||||||